Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£11,909£11,998£12,098£12,200£12,308£60,513
Profit Before Tax£2,491£2,618£2,884£3,156£3,509£14,657
Profit After Tax £2,018£2,120£2,336£2,557£2,842£11,872
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£7,718£7,991£13,422£15,316£16,367£60,814
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%